Exhibit 99.2

NON-GAAP FINANCIAL RECONCILIATION SCHEDULE
	Year Ended
Dollars in thousands (except share and per share data)	March 31, 2005
AMERCO and Consolidated Entities
Earnings per common share basic and diluted	$	3.68
Nonrecurring litigation proceeds, net of taxes		(1.56	)
Earnings per common share basic and diluted before nonrecurring litigation proceeds	$	2.12
Nonrecurring litigation proceeds, net of fees	$	51,341
Income tax expense attributable to litigations proceeds		(18,853	)
Nonrecurring litigation proceeds, net of taxes	$	32,488
Nonrecurring litigation proceeds, net of taxes, per common share basic and diluted	$	1.56
Weighted average shares outstanding: Basic and diluted		20,804,773

	Year Ended
	March 31, 2004
AMERCO and Consolidated Entities
Loss per common share basic and diluted	$	(0.76	)
Nonrecurring restructuring charges, net of taxes		1.31
Earnings / (loss) per common share basic and diluted before nonrecurring restructuring charges	$	0.55
Nonrecurring restructuring charges	$	44,097
Income tax benefit attributable to restructuring charges		(16,977	)
Nonrecurring restructuring charges, net of taxes	$	27,120
Nonrecurring restructuring charges, net of taxes, per common share basic and diluted	$	1.31
Weighted average shares outstanding: Basic and diluted		20,749,998

	Quarter Ended
AMERCO and Consolidated Entities	March 31, 2004
Loss per common share basic and diluted	$	(2.70	)
Nonrecurring restructuring charges, net of taxes		1.01
Earnings / (loss) per common share basic and diluted before nonrecurring restructuring charges	$	(1.69	)
Nonrecurring restructuring charges	$	32,100
Income tax benefit attributable to restructuring charges		(11,075	)
Nonrecurring restructuring charges, net of taxes	$	21,025
Nonrecurring restructuring charges, net of taxes, per common share basic and diluted	$	1.01
Weighted average shares outstanding: Basic and diluted		20,774,689